BNBCalc Short Term Rental Investment Analysis 3888 W Pebble Rd, Las Vegas, NV 89139

4 bed • 4 bath • 12 guests • $2,899,900

BNB

Calc

Annual Revenue

$94,394

Profit (Cash Flow)

-$127,176

Cap Rate

2.4%

Annual Revenue

$94,394

AirDNA projects $364/night at 71% occupancy ($94,393). Airbtics projects $393/night at 56% occupancy ($80,382). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 71% occupancy rate, $364 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$39,419	$67,577	$116,420	$204,619
Occupancy	37%	56%	73%	83%
Nightly Rate	$284	$323	$429	$662

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury pool. Beautiful home. 7 minutes to strip.	$166,062	$1,250	36%	4	5	2	$250	✅	✅	❌	Y / Y	⭐️ 5 (30)
Villa with amazing yard	$192,521	$817	64%	4	4	3	$350	✅	✅	❌	Y / Y	⭐️ 5 (66)
Elegant Modern Cozy Smart Home	$63,096	$175	97%	4	3	2	$220	❌	❌	❌	Y / Y	⭐️ 4.9 (57)
#77 Vegas Oasis w/Pool & BBQ:mins to LV Strip/UNLV	$35,639	$285	30%	4	3	1	$285	✅	❌	✅	Y / Y	⭐️ 4.7 (18)
Private Home in Gated Community, Close to Strip	$125,433	$363	94%	4	3	3	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (162)
Four of a Kind!	$82,786	$356	60%	4	3	3	$235	❌	❌	✅	Y / Y	⭐️ 5 (42)
A Treat for You and Your Kids	$87,353	$313	73%	4	3	3	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (155)
Luxury Oasis - Heated Pool - 10 mins From Strip!	$157,475	$471	88%	4	4	1	$250	✅	❌	❌	Y / Y	⭐️ 5 (48)
4 bdrm and hot tub minutes from the strip	$72,286	$307	63%	4	3	1	$125	❌	✅	✅	Y / Y	⭐️ 5 (598)
Large Vacation home close to the Las Vegas Strip!	$57,306	$210	73%	4	3	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (302)
#37 Luxurious Mansion Glamorous Pool & Spa	$87,088	$427	54%	4	4	2	$275	✅	✅	❌	Y / Y	⭐️ 4.9 (81)
Charming & Modern 4 BD/3 BR New Home+Foosball Tbl	$61,600	$233	71%	4	3	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (85)
#20 Vegas Family Spa Getaway: mins to LAS/LV Strip	$59,843	$299	53%	4	3	1	$285	❌	✅	✅	Y / Y	⭐️ 4.7 (12)
Vegas Oasis: Your Ultimate Retreat near the Strip!	$71,386	$356	53%	4	3	30	$250	✅	❌	✅	Y / Y	⭐️ 4.8 (38)
Contemporary Chic 4bed 2.5Bath House near strip!	$30,788	$216	37%	4	3	3	$180	❌	❌	❌	Y / Y	⭐️ 4.9 (85)
4BR Luxury House	$38,625	$293	34%	4	3	2	$250	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
#29 Cheerful & Cozy 4-BD MODEL House	$56,370	$210	71%	4	3	1	$150	✅	✅	❌	Y / Y	⭐️ 4.9 (74)
comfy home : D	$61,209	$435	37%	4	4	3	$220	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
295/day Modern house near Strip/Raiders EV Charger	$32,637	$301	29%	4	4	30	$150	✅	✅	❌	Y / Y	⭐️ 5 (99)
Pool/ Spa/Barbecue! 15 min to the Strip! Perf loc!	$53,319	$625	22%	4	3	2	$250	✅	✅	✅	Y / Y	⭐️ 4.7 (33)
#77 Vegas Spot w/Pool & BBQ: mins to LV Strip/LAS	$87,999	$471	50%	4	3	3	$225	✅	❌	✅	Y / Y	⭐️ 4.5 (15)
Equipped for Remote Work & Relaxation 4BR 3BA	$85,229	$309	75%	4	3	4	$250	❌	❌	❌	Y / Y	⭐️ 5 (27)
Spacious and comfortable one-story villa	$115,096	$401	78%	4	3	2	$180	❌	✅	❌	Y / Y	⭐️ 5 (3)
Spacious 4 Bedroom House with Hot Tub by LV Strip	$34,890	$281	31%	4	2	30	$220	❌	✅	❌	Y / Y	⭐️ 5 (54)
Stylish Dream Mansion 10 mins to Strip w/ Pool+	$200,086	$692	79%	4	6	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (6)
comfortable house/3 storynear airportcasino outlet	$127,557	$884	39%	4	4	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
Vegas Brand New Upgraded 4-Bed Home,Close to Strip	$74,391	$265	73%	4	3	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (6)
Spacious home 7 minutes from strip 10 to airport	$55,087	$292	51%	4	3	2	$80	✅	❌	❌	Y / Y	⭐️ 4.8 (19)
Cozy 4b/2.5 house near Strip	$101,718	$386	72%	4	3	30	$0	✅	❌	✅	Y / Y	⭐️ 5 (4)
#20 Vegas Baby w/Hot Spa: mins to LVStrip/GrnVally	$34,666	$299	28%	4	3	1	$310	❌	✅	✅	Y / Y	⭐️ 5 (5)
Luxurious House +Pool /Spa 10Min From The LVStrip	$86,911	$383	62%	4	3	31	$0	✅	✅	❌	Y / Y	⭐️ 5 (27)
Traveler's Dream Mansion 10 mins to Strip w/ Pool+	$157,014	$550	78%	4	6	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (1)
Comfy Home-Mins to Strip/Airport/Outlet	$20,170	$167	33%	4	3	31	$200	❌	❌	❌	Y / Y	⭐️ 5 (8)
Luxury 4BR/4BA Home 5 Min Strip	$73,518	$379	53%	4	4	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Happen n Vegas Come STAY n Vegas	$82,598	$248	85%	4	3	3	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (5)
The Desert Oasis-Close to the Strip	$69,532	$322	59%	4	3	5	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (47)
CLEAN 4BR/4BA Home 5 Min Strip	$25,209	$328	21%	4	4	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Immaculate & Modern just 15 Minutes to Vegas Strip	$49,213	$162	83%	4	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (25)
LAS VEGAS GATED ESTATE	$106,124	$659	44%	4	5	4	$250	✅	✅	❌	Y / Y	⭐️ 4.9 (8)
Just 4500$ for Luxury villa 3ksqf/4 bedroom	$51,147	$325	43%	4	3	31	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)

Return Metrics

-18.75% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$127,175	-$254,351	-$381,526	-$508,702	-$635,878	-$1,271,756	-$3,815,269
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,319,920	$2,319,920	$2,319,920	$2,319,920	$2,319,920	$2,319,920	$2,319,920
Down Payment	$579,980	$579,980	$579,980	$579,980	$579,980	$579,980	$579,980
Property Appreciation	$86,997	$176,603	$268,899	$363,962	$461,878	$997,323	$4,138,918
Total Return	$2,859,721	$2,822,152	$2,787,272	$2,755,160	$2,725,900	$2,625,466	$3,223,549

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-18.75%

Cap Rate

2.36%

Return on Investment

-1.72%

3888 W Pebble Rd Las Vegas, NV, 89139

4 bed • 4 bath • 12 guests

Purchase Price

Est. $13,909/mo

This property is for sale!

Contact Agent

-72

Airbnb Investor Score

-$127,175

Annual Profit

2.4%

Cap Rate

-18.8%

Cash on Cash

$94,394

Annual Revenue

BNBCalc predicts this property will get $393 per night with 56% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 36% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$80,774

Avg annual revenue

56%

Avg occupancy rate

$393

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$80k

$135k

$200k

-$127,176

Profit

Revenue

$94,394

Operating Expenses

$25,951

Operating Income

$68,442

Mortgage & Taxes

$195,618

Profit (Cash Flow)

-$127,176

$677,977

Cash Investment

Down Payment

$579,980

Renos & Furnishing

$11,000

Closing Costs

$86,997

Total

$677,977

DSCR Ratio

Weak

0.35

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-18.75%

Cap Rate

2.36%

Return on Investment

-1.72%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$137,632

Deductible property tax

$28,709

Your total deduction

$415,982

Your adjusted annual income

$150,000 - $415,982 = -$265,982

Taxes on -$265,982 (30%)

-$79,795

Your old tax bill

$45,000

Your new tax bill

-$79,795

Estimated tax savings

$124,795

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -